What Is BX Fair Value?
Blackstone Inc. (BX) fair value estimate using multiple valuation models, updated daily.
As of October 31, 2026, Blackstone Inc. (BX) has a composite fair value estimate of $108.94 based on four valuation models: DCF (35% weight), Graham Number (25% weight), PEG (25% weight), and DDM (15% weight). The current market price is $118.51, suggesting the stock is fair value by 8.1%.
Data as of October 31, 2026 (today)
Composite Fair Value
Fair Value4 of 4 models$108.94
vs. current price of $118.51(-8.1%)
How Is BX Fair Value Calculated?
Four independent models estimate what BX is worth. Each uses different inputs and assumptions. The composite blends them by weight.
BX Intrinsic Value
Forward-looking models based on future cash flows
DCF (Discounted Cash Flow)
35% weightEstimates how much cash the company will generate over the next 10 years, then calculates what all that future cash is worth in today's dollars. Includes a 15% safety cushion. Try the standalone DCF calculator →
$148.38
+25.2%Undervalued
Inputs used
DDM (Dividend Discount Model)
15% weightIf a company pays you dividends, this model asks: how much are all those future dividend payments worth today? Only works for stocks that pay dividends. Try the intrinsic value calculator →
$102.47
-13.5%Fair Value
Inputs used
BX Fair Value
Current fundamentals: earnings, assets, and growth rate
Graham Number (Value Investing)
25% weightCreated by legendary investor Benjamin Graham. It looks at two things: how much the company earns (EPS) and what its assets are worth (Book Value), then calculates the maximum price a careful investor should pay. Try the fair value calculator →
$38.37
-67.6%Overvalued
Inputs used
PEG (Price/Earnings to Growth)
25% weightChecks if you're paying a fair price for the company's growth. A fast-growing company deserves a higher price than a slow one. This model finds the right price based on how fast earnings are growing.
$91.53
-22.8%Overvalued
Inputs used
What If You Change the Assumptions?
Drag the sliders to test different scenarios. Tap the ? buttons to learn what each input means.
Your DCF Fair Value
Current price $118.51 is 25.2% below this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $6.16B | $5.50B |
| Year 2 | $7.11B | $5.67B |
| Year 3 | $8.21B | $5.85B |
| Year 4 | $9.48B | $6.03B |
| Year 5 | $10.94B | $6.22B |
| Year 6 | $12.63B | $6.42B |
| Year 7 | $14.59B | $6.62B |
| Year 8 | $16.84B | $6.83B |
| Year 9 | $19.45B | $7.04B |
| Year 10 | $22.45B | $7.26B |
| Terminal Value | $243.51B | $78.74B |
What Are BX's Key Financial Metrics?
Earnings & Growth
Current Price
$118.51
EPS (TTM)
$4.49
Forward P/E
16.1
Profit Margin
23.0%
Cash & Balance Sheet
Free Cash Flow
0
EBITDA
0
Book Value
$11.05
Total Debt
14.2B
What Do Analysts Say About BX?
Low
$118.00
Average
$138.86
High
$169.00
Upside
+17.2%
BX Fair Value FAQ
What is the fair value of BX?
Based on our composite model (DCF 35%, Graham 25%, PEG 25%, DDM 15%), BX's estimated fair value is $108.94. The stock is currently trading at $118.51, which makes it fair value by our analysis.
How is BX's fair value calculated?
We use four valuation methods: Discounted Cash Flow (DCF), Graham Number, PEG-based Fair Value, and Dividend Discount Model (for dividend-paying stocks). The composite score weights DCF at 35%, Graham and PEG at 25% each, and DDM at 15%. When a model can't be applied, its weight is redistributed proportionally.
Is BX overvalued or undervalued?
Based on our analysis, BX is fair value. The current price of $118.51 is 8.1% above our estimated fair value of $108.94.
What do Wall Street analysts say about BX?
22 analysts cover Blackstone Inc. with a consensus rating of "Buy." The average price target is $138.86, ranging from $118.00 to $169.00. This implies 17.2% upside from the current price.